As of 2024-12-15, the Intrinsic Value of Energiedienst Holding AG (EDHN.SW) is
68.51 CHF. This EDHN.SW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 34.80 CHF, the upside of Energiedienst Holding AG is
96.90%.
The range of the Intrinsic Value is 51.74 - 103.38 CHF
68.51 CHF
Intrinsic Value
EDHN.SW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
51.74 - 103.38 |
68.51 |
96.9% |
| DCF (Growth 10y) |
54.67 - 106.00 |
71.42 |
105.2% |
| DCF (EBITDA 5y) |
20.34 - 25.69 |
22.64 |
-34.9% |
| DCF (EBITDA 10y) |
29.94 - 37.62 |
33.27 |
-4.4% |
| Fair Value |
38.09 - 38.09 |
38.09 |
9.45% |
| P/E |
17.30 - 31.42 |
24.24 |
-30.3% |
| EV/EBITDA |
3.06 - 18.29 |
10.04 |
-71.2% |
| EPV |
51.51 - 82.02 |
66.77 |
91.9% |
| DDM - Stable |
31.93 - 86.34 |
59.13 |
69.9% |
| DDM - Multi |
36.06 - 77.16 |
49.29 |
41.6% |
EDHN.SW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,152.10 |
| Beta |
0.24 |
| Outstanding shares (mil) |
33.11 |
| Enterprise Value (mil) |
1,152.10 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.50% |
| Cost of Debt |
6.18% |
| WACC |
5.52% |